For saleSingle family
$79,000
316 Roberts Ave NE
Warroad MN 56763
3 beds, 1.5 baths, 1,656 sqft
316 Roberts Ave NE is a 3 beds, 1.5 baths, 1,656 sqft single family home for sale at $79,000 in Warroad MN 56763. At 20% down it rents for an estimated $925/mo and returns $371/mo a month at a 12.2% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $925/mo
- Monthly cash flow
- $371/mo
- Cap rate
- 12.2%
- Cash-on-cash
- 28.2%
- Max offer
- $79,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.